Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,456£9,598£9,838£10,084£10,386£49,362
Total Expenses£15,332£15,358£15,392£15,428£15,469£76,978
Profit Before Tax£-5,876£-5,760£-5,554£-5,344£-5,083£-27,617
Profit After Tax £-5,876£-5,760£-5,554£-5,344£-5,083£-27,617
Change In Property Value£3,500£3,535£10,711£14,710£17,211£49,666
Net Return£-2,376£-2,225£5,157£9,366£12,128£22,050
Return From Rental Income (%)-5%-5%-5%-5%-5%-25%
Total Net Return (%)-2%-2%5%8%11%20%